Unlock all features! Tap here to upgrade
2337 River Oaks Blvd #A/b, Jackson, MS 39211
6 beds • 4 baths • 2944 sqft • 2 units
$320,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 11.8% first-year return on $103k initial cash invested.
11.8%
Cash On Cash
10.5%
Cap Rate
1.75
DSCR
$4,680
Rent
$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
11%
$36,000
Cashflow
Total Income
$4,680
Total Expenses
$3,665
Mortgage P&I
34%
$1,597
Property Taxes
8%
$365
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515
Projection Charts
Investment Value YoY